Statement of
The comparative
Dec. 31, 20Y6 | Dec. 31, 20Y5 | ||||
Assets | |||||
Cash | $234,050 | $216,220 | |||
84,790 | 77,660 | ||||
Inventories | 239,340 | 229,910 | |||
Investments | 0 | 89,080 | |||
Land | 122,770 | 0 | |||
Equipment | 264,080 | 203,280 | |||
(61,820) | (54,820) | ||||
Total assets | $883,210 | $761,330 | |||
Liabilities and |
|||||
Accounts payable | $159,860 | $149,980 | |||
Accrued expenses payable | 15,900 | 19,790 | |||
Dividends payable | 8,830 | 6,850 | |||
Common stock, $10 par | 47,690 | 37,310 | |||
Excess of paid-in capital over par | 179,290 | 103,540 | |||
471,640 | 443,860 | ||||
Total liabilities and stockholders’ equity | $883,210 | $761,330 |
The income statement for the year ended December 31, 20Y6, is as follows:
Sales | $1,406,850 | ||||
Cost of merchandise sold | 579,300 | ||||
Gross profit | $827,550 | ||||
Operating expenses: | |||||
Depreciation | $7,000 | ||||
Other operating expenses | 730,500 | ||||
Total operating expenses | 737,500 | ||||
Operating income | $90,050 | ||||
Other expense: | |||||
Loss on sale of investments | (24,050) | ||||
Income before income tax | $66,000 | ||||
Income tax expense | 21,120 | ||||
Net income | $44,880 |
Additional data obtained from an examination of the accounts in the ledger for 20Y6 are as follows:
- Equipment and land were acquired for cash.
- There were no disposals of equipment during the year.
- The investments were sold for $65,030 cash.
- The common stock was issued for cash.
- There was a $17,100 debit to Retained Earnings for cash dividends declared.
Required:
Prepare a statement of cash flows, using the direct method of presenting cash flows from (used for) operating activities. Use the minus sign to indicate
Canace Products Inc.Statement of Cash FlowsFor the Year Ended December 31, 20Y6
Cash flows from (used for) operating activities: | ||
|
$- Select - | |
|
- Select - | |
|
- Select - | |
|
- Select - | |
Net cash flows from operating activities | $fill in the blank 9 | |
Cash flows from (used for) investing activities: | ||
|
$- Select - | |
|
- Select - | |
|
- Select - | |
Net cash flows used for investing activities | fill in the blank 16 | |
Cash flows from (used for) financing activities: | ||
|
$- Select - | |
|
- Select - | |
Net cash flows from financing activities | fill in the blank 21 | |
|
$- Select - | |
Cash balance, January 1, 20Y6 | fill in the blank 24 | |
Cash balance, December 31, 20Y6 | $fill in the blank 25 |
Cash Flow Statement -
Cash Flow Statement is the statement that shows the cash inflow and outflow of the company. This is very important financial statement that shows the actual cash position of the company.
On the basis of cash flow from operating activities company decides whether to purchase fixed assets or repay debt, pay dividend if they have positive cash flow from operating activity.
Or else they can sell the assets or borrow funds by way of notes to increase the negative or low cash flow available in the business.
Trending nowThis is a popular solution!
Step by stepSolved in 2 steps with 2 images
- Free cash flow Dillin Inc. reported the following on the company’s statement of cash flows in 20Y2 and 20Y1: Line Item Description 20Y2 20Y1 Net cash flows from operating activities $520,000 $485,000 Net cash flows used for investing activities (432,000) (394,000) Net cash flows used for financing activities (42,000) (58,800) Of the net cash flows used for investing activities, 60% was used for the purchase of property, plant, and equipment. a. Determine Dillin’s free cash flow for both years.arrow_forwardStatement of Cash Flows (Indirect Method)Use the following information regarding the Lund Corporation to (a) prepare a statement of cash flows using the indirect method and (b) compute Lund’s operating-cash-flow-to-current-liabilities ratio. Accounts payable increase $9,000 Accounts receivable increase 4,000 Accrued liabilities decrease 3,000 Amortization expense 6,000 Cash balance, January 1 22,000 Cash balance, December 31 15,000 Cash paid as dividends 29,000 Cash paid to purchase land 90,000 Cash paid to retire bonds payable at par 60,000 Cash received from issuance of common stock 35,000 Cash received from sale of equipment 17,000 Depreciation expense 29,000 Gain on sale of equipment 4,000 Inventory decrease 13,000 Net income 76,000 Prepaid expenses increase 2,000 Average current liabilities 100,000 a. Use negative signs with cash outflow answers. LUND CORPORATIONStatement of Cash FlowsFor Year Ended December 31 Cash Flow from…arrow_forwardPrepare a statement of cash flows using the indirect method. unit IV question 15arrow_forward
- Nonearrow_forwardStatement of cash flows-indirect methodThe comparative balance sheet of Yellow Dog Enterprises Inc. atDecember 31, 20Y8 and 20Y7, is as follows: Additional data obtained from the income statement and from anexamination of the accounts in the ledger for 20Y8 are as follows: a. Net income, $250,000.b. Depreciation reported on the income statement, $135,000.c. Equipment was purchased at a cost of $420,000 and fullydepreciated equipment costing $90,000 was discarded, with no salvage realized.d. The mortgage note payable was not due for six years, but theterms permitted earlier payment without penalty.e. 30,000 shares of common stock were issued at $20 for cash.f. Cash dividends declared and paid, $45,000. InstructionsPrepare a statement of cash flows, using the indirect method ofpresenting cash flows from operating activities.arrow_forwardStatement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31, 20Y9 and 20Y8, is as follows: Dec. 31, 20Y9 Dec. 31, 20Y8 Assets Cash $283,380 $266,640 Accounts receivable (net) 102,660 95,770 Inventories 289,780 283,550 Investments 0 109,850 Land 148,640 0 Equipment 319,740 250,680 Accumulated depreciation—equipment (74,850) (67,600) Total assets $1,069,350 $938,890 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $193,550 $184,960 Accrued expenses payable (operating expenses) 19,250 24,410 Dividends payable 10,690 8,450 Common stock, $10 par 57,740 46,010 Paid-in capital in excess of par—common stock 217,080 127,690 Retained earnings 571,040 547,370 Total liabilities and stockholders’ equity $1,069,350 $938,890 Additional data obtained from an examination of the accounts in the ledger for…arrow_forward
- Statement of Cash Flows—Indirect Method The comparative balance sheet of Merrick Equipment Co. for December 31, 20Y9 and 20Y8, is as follows: Dec. 31, 20Y9 Dec. 31, 20Y8 Assets Cash $303,530 $282,030 Accounts receivable (net) 109,960 101,290 Inventories 310,400 299,900 Investments 0 116,190 Land 159,210 0 Equipment 342,470 265,140 Accumulated depreciation—equipment (80,180) (71,500) Total assets $1,145,390 $993,050 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $207,320 $195,630 Accrued expenses payable (operating expenses) 20,620 25,820 Dividends payable 11,450 8,940 Common stock, $10 par 61,850 48,660 Paid-in capital in excess of par—common stock 232,510 135,050 Retained earnings 611,640 578,950 Total liabilities and stockholders’ equity $1,145,390 $993,050 Additional data obtained from an examination of the accounts in the ledger for…arrow_forwardStatement of Cash Flows The comparative balance sheet of Hirayama Industries Inc. for December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $234 $18 Accounts receivable (net) 70 63 Inventories 150 127 Land 320 422 Equipment 262 224 Accumulated depreciation—equipment (87) (54) Total assets $949 $800 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $65 $47 Dividends payable 6 - Common stock, $1 par 160 102 Excess of paid-in capital over par 109 90 Retained earnings 609 561 Total liabilities and stockholders' equity $949 $800 The following additional information is taken from the records: Land was sold for $153. Equipment was acquired for cash. There were no disposals of equipment during the year. The common stock was issued for cash. There was a $79 credit to Retained Earnings for net income. There was a $31 debit to Retained…arrow_forwardStatement of Cash Flows—Indirect Method The comparative balance sheet of Yellow Dog Enterprises Inc. at December 31, 20Y8 and 20Y7, is as follows: Dec. 31, 20Y8 Dec. 31, 20Y7 Assets Cash $73,180 $89,960 Accounts receivable (net) 112,450 121,280 Inventories 160,640 150,320 Prepaid expenses 6,540 4,550 Equipment 327,220 269,310 Accumulated depreciation-equipment (85,080) (66,050) Total assets $594,950 $569,370 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $124,940 $119,000 Mortgage note payable 0 170,810 Common stock, $1 par 19,000 12,000 Paid-in capital: Excess of issue price over par-common stock 280,000 161,000 Retained earnings 171,010 106,560 Total liabilities and stockholders’ equity $594,950 $569,370 Additional data obtained from the income statement and from an examination of the accounts in the ledger for 20Y8 are as follows: Net income,…arrow_forward
- How does Accounts Payable impact Declan's Designs' 2022 Statement of Cash Flows?arrow_forwardStatement of Cash Flows (Indirect Method)The Wolff Company's income statement and comparative balance sheets at December 31 of the current year and the previous year are shown below: WOLFF COMPANYIncome StatementFor the Year Ended December 31 Sales Revenue $825,500 Cost of Goods Sold $559,000 Wages Expense 111,800 Insurance Expense 10,400 Depreciation Expense 22,100 Interest Expense 11,700 Income Tax Expense 37,700 752,700 Net Income $72,800 WOLFF COMPANYBalance Sheets Dec. 31, Current Year Dec. 31, Previous Year Assets Cash $14,300 $6,500 Accounts Receivable 53,300 41,600 Inventory 117,000 78,000 Prepaid Insurance 6,500 9,100 Plant Assets 325,000 253,500 Accumulated Depreciation (88,400) (66,300) Total Assets $427,700 $322,400 Liabilities and Stockholders' Equity Accounts Payable $9,100 $13,000 Wages Payable 11,700 7,800 Income Tax Payable 9,100 10,400 Bonds Payable 169,000 97,500 Common Stock…arrow_forwardDetermining Selected Amounts for Cash Flows from Operating Activities-Direct Method Selected data taken from the accounting records of Ginis Inc. for the current year ended December 31 are as follows: Accrued expenses payable (operating expenses) Accounts payable (merchandise creditors) Inventories Balance, December 31 $5,040 36,670 67,570 Balance, January 1 $5,510 40,470 73,450 During the current year, the cost of merchandise sold was $372,200, and the operating expenses other than depreciation were $69,800. The direct method is used for presenting the cash flows from operating activities on the statement of cash flows. a. Determine the amount reported on the statement of cash flows for cash payments for merchandise. b. Determine the amount reported on the statement of cash flows for cash payments for operating expenses.arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education